Terraced
LU3
3 beds
1 bath
Black Swan Lane, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£25,443
↗ 23%After 5 Years
Change In Property Value
£59,493
↗ 17%After 5 Years
Return On Investment
77%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,020 | £22,350 | £22,909 | £23,482 | £24,186 | £114,947 |
| Total Expenses | £16,588 | £16,633 | £16,699 | £16,768 | £16,849 | £83,537 |
| Profit Before Tax | £5,432 | £5,718 | £6,210 | £6,714 | £7,337 | £31,411 |
| Profit After Tax | £4,400 | £4,631 | £5,030 | £5,438 | £5,943 | £25,443 |
| Change In Property Value | £5,250 | £5,329 | £12,620 | £16,794 | £19,500 | £59,493 |
| Net Return | £9,650 | £9,960 | £17,650 | £22,232 | £25,443 | £84,935 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change